| Industry
Industry name |
Retail |
| Variance
Full Year Net Profit Variance |
-33 |
| Equity
Latest Equity |
1220.51 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
4632.87 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
8176.92 |
| Net Profit
Full Year Net Profit |
-868.42 |
| Full Year CPS
Full Year Cash Per Share |
3.9 |
| Earning Per Share
Full Year Earning Per Share |
-7.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2025.56 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
48 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
1.1875 |
| Yearly PE ratio
Full Year Price to Earning per share |
-8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
14.8 |
| Bse value
BSE Value in lakhs |
125.69 |
| Nse value
NSE Value in lakhs |
2002.96 |
| High
52 week high |
95 |
| Low
52 week low |
54 |
| Price
NSE Current market price |
57 |
| CPM
Current market price |
57 |
| Market cap
BSE / NSE Market Cap |
6926.39 |
| Net profit
Latest Quarter Net Profit |
-215.24 |
| Net profit variance
Latest Quarter Net Profit variance |
-2 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
14645.04 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
1592.97 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
10.88 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
384.7 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
4.6 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-677.84 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-1.4 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1796.39 |
| Equity
Latest Equity |
1220.51 |
| LTP
Latest Price (BSE/NSE) |
57 |
| Gross block
Latest Gross Block |
15550.83 |
| Loans
Total loans |
5831.09 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7 |
| Year GPM
Full Year Gross Profit Margin |
3.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
5.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,761 | 2,201 | 1,719 | 1,831 | 1,982 | 2,374 | 1,990 | 2,026 |
| YOY Sales Growth % | -45% | -47% | 9% | 9% | 13% | 8% | 16% | 11% |
| Gross Sales | 1,761 | 2,201 | 1,719 | 1,831 | 1,982 | 2,374 | 1,990 | 2,026 |
| + Expenses | 1,742 | 1,908 | 1,520 | 1,726 | 1,920 | 2,101 | 1,814 | 1,915 |
| Material Cost % | 25% | -5% | 28% | 5% | 28% | 12% | 13% | 4% |
| Raw Material Cost | 143 | 112 | 185 | 210 | 145 | 269 | 120 | 173 |
| Change in Inventory | 294 | -232 | 294 | -122 | 405 | 15 | 133 | -91 |
| Manufacturing Cost % | 34% | 26% | 33% | 32% | 35% | 30% | 30% | 31% |
| Employee Cost % | 16% | 14% | 16% | 17% | 17% | 14% | 15% | 17% |
| Other Cost % | 24% | 51% | 11% | 41% | 17% | 32% | 34% | 42% |
| Raw Materials % | 8% | 5% | 11% | 11% | 7% | 11% | 6% | 9% |
| Purchase of Finished Goods % | 55% | 28% | 43% | 25% | 55% | 30% | 45% | 30% |
| Stock Adjustments % | -17% | 11% | -17% | 7% | -20% | -1% | -7% | 4% |
| Other Manufacturing Expenses % | 34% | 26% | 33% | 32% | 35% | 30% | 30% | 31% |
| Selling & Administration % | 3% | 3% | 2% | 3% | 3% | 3% | 2% | 3% |
| Operating Profit | 18 | 293 | 199 | 106 | 62 | 273 | 177 | 111 |
| OPM % | 1% | 13% | 12% | 6% | 3% | 12% | 9% | 5% |
| + Other Income | 192 | 95 | 243 | 64 | 55 | 68 | 124 | 56 |
| Miscellaneous Income | 192 | 95 | 243 | 64 | 55 | 68 | 124 | 56 |
| Exceptional Income | 161 | 60 | 147 | 0 | 0 | 0 | 0 | 0 |
| Interest | 141 | 151 | 143 | 113 | 124 | 132 | 146 | 137 |
| Depreciation | 286 | 296 | 315 | 316 | 325 | 350 | 349 | 350 |
| Profit before tax | -217 | -59 | -15 | -260 | -333 | -141 | -195 | -320 |
| + Tax % | 19% | 28% | -52% | 10% | 11% | 3% | 16% | 22% |
| Current Tax | 1 | 13 | 17 | 1 | 0 | 28 | 13 | 0 |
| Deferred Tax | -42 | -30 | -9 | -26 | -38 | -32 | -44 | -72 |
| + Net Profit | -175 | -42 | -24 | -234 | -295 | -137 | -164 | -249 |
| Extraordinary Income / Expense | 102 | 60 | 147 | 0 | 0 | -28 | -11 | 0 |
| Exceptional Item | 161 | 0 | 0 | 0 | 0 | -28 | -11 | 0 |
| Minority Interest (After Tax) | 29 | -9 | 7 | 22 | 32 | -15 | 15 | 33 |
| Net Profit After Minority Interest | -146 | -51 | -17 | -212 | -263 | -152 | -148 | -215 |
| EPS in Rs | -1.37 | -0.48 | -0.14 | -1.74 | -2.17 | -1.25 | -1.22 | -1.77 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 6,633 | 7,181 | 8,118 | 8,788 | 5,249 | 8,136 | 12,418 | 6,441 | 7,355 | 8,177 |
| Sales Growth % | 8% | 13% | 8% | -40% | 55% | 53% | -48% | 14% | 11% | |
| Gross Sales | 6,573 | 7,163 | 8,118 | 8,788 | 5,249 | 8,136 | 12,418 | 12,164 | 7,355 | 8,177 |
| Excise Duty | 30 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 6,195 | 6,713 | 7,564 | 7,576 | 4,695 | 7,036 | 10,924 | 5,318 | 6,693 | 7,560 |
| Material Cost % | 45% | 47% | 48% | 48% | 49% | 46% | 45% | 48% | 43% | 42% |
| Raw Material Cost | 3,006 | 3,636 | 4,153 | 4,586 | 1,948 | 4,661 | 6,793 | 2,987 | 3,279 | 3,789 |
| Change in Inventory | 3 | -246 | -229 | -362 | 615 | -940 | -1,241 | 107 | -102 | -322 |
| Manufacturing Cost % | 5% | 5% | 5% | 5% | 6% | 5% | 5% | 8% | 9% | 10% |
| Employee Cost % | 11% | 11% | 11% | 12% | 16% | 14% | 13% | 16% | 16% | 16% |
| Other Cost % | 33% | 30% | 29% | 21% | 18% | 22% | 26% | 11% | 23% | 25% |
| Raw Materials % | 45% | 51% | 51% | 52% | 37% | 57% | 55% | 46% | 45% | 46% |
| Purchase of Finished Goods % | 36% | 41% | 44% | 43% | 29% | 47% | 45% | 66% | 37% | 39% |
| Stock Adjustments % | -0% | 3% | 3% | 4% | -12% | 12% | 10% | -2% | 1% | 4% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 2% | 1% | 1% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 3% | 4% | 3% | 3% | 4% | 4% | 4% | 5% | 7% | 7% |
| Selling & Administration % | 30% | 29% | 28% | 20% | 17% | 20% | 24% | 21% | 21% | 23% |
| Miscellaneous Expenses % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 2% |
| Operating Profit | 438 | 468 | 554 | 1,212 | 554 | 1,100 | 1,494 | 1,123 | 662 | 617 |
| OPM % | 7% | 7% | 7% | 14% | 11% | 14% | 12% | 17% | 9% | 8% |
| + Other Income | 38 | 33 | 65 | 65 | 73 | 103 | 123 | 322 | 525 | 310 |
| Miscellaneous Income | 38 | 33 | 65 | 65 | 260 | 104 | 124 | 241 | 587 | 310 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 392 | 0 |
| Interest | 221 | 212 | 225 | 469 | 530 | 389 | 536 | 588 | 608 | 561 |
| Depreciation | 242 | 281 | 282 | 885 | 963 | 997 | 1,227 | 1,017 | 1,166 | 1,339 |
| Profit before tax | 54 | 49 | 149 | -33 | -838 | -145 | -82 | -836 | -551 | -928 |
| + Tax % | 0% | -141% | -115% | -402% | 12% | 18% | 28% | 17% | 17% | 11% |
| Current Tax | 0 | 0 | 22 | 0 | 40 | 21 | 14 | 35 | 33 | 41 |
| Deferred Tax | 0 | -69 | -194 | 132 | -142 | -47 | -37 | -176 | -127 | -139 |
| + Net Profit | 54 | 118 | 321 | -165 | -736 | -118 | -59 | -736 | -456 | -830 |
| Profit Growth % | 118% | 173% | -151% | 346% | -84% | -50% | 1137% | -38% | 82% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 333 | -40 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | -40 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 2 | 63 | 10 | 23 | 108 | 80 | 54 |
| Net Profit After Minority Interest | 0 | 0 | 321 | -163 | -673 | -109 | -36 | -628 | -376 | -776 |
| EPS in Rs | 4.15 | -2.13 | -8.04 | -1.26 | -0.63 | -7.25 | -3.74 | -6.80 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 771 | 772 | 774 | 774 | 916 | 939 | 949 | 1,016 | 1,221 | 1,221 |
| Reserves | 188 | 321 | 655 | 394 | 1,833 | 1,938 | 2,509 | 3,022 | 5,606 | 4,633 |
| + Borrowings | 2,045 | 1,861 | 1,702 | 5,284 | 3,599 | 4,100 | 6,573 | 9,450 | 5,016 | 6,189 |
| Secured Borrowings | 20 | 172 | 148 | 255 | 32 | 37 | 873 | 1,797 | 303 | 357 |
| Unsecured Borrowings | 2,025 | 1,690 | 1,554 | 5,029 | 3,567 | 4,063 | 5,700 | 7,654 | 4,713 | 5,831 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 2,033 | 2,779 | 3,489 | 3,305 | 3,701 | 5,218 | 6,758 | 8,302 | 4,551 | 5,352 |
| Current Liabilities | 1,784 | 2,497 | 3,099 | 3,111 | 3,448 | 4,898 | 5,884 | 6,473 | 4,104 | 3,585 |
| Provisions | 86 | 71 | 87 | 89 | 92 | 104 | 134 | 202 | 90 | 96 |
| Minority Interest | 0 | 0 | 0 | 20 | 32 | 15 | 3 | 687 | 1 | 424 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 475 | 0 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | -100 | -104 | -103 | -115 | -14 | -14 | -14 |
| Other liability items | 249 | 282 | 391 | 282 | 702 | 764 | 1,502 | 1,828 | 1,536 | 1,723 |
| Total Liabilities | 5,036 | 5,734 | 6,621 | 9,758 | 10,049 | 12,195 | 16,790 | 21,790 | 16,394 | 17,395 |
| + Fixed Assets | 2,487 | 2,582 | 2,555 | 4,940 | 5,627 | 6,059 | 8,359 | 11,879 | 9,417 | 10,377 |
| Gross Block | 2,757 | 3,067 | 3,241 | 6,342 | 7,812 | 9,038 | 12,137 | 16,637 | 13,434 | 15,551 |
| Accumulated Depreciation | 270 | 484 | 686 | 1,402 | 2,185 | 2,979 | 3,777 | 4,758 | 4,017 | 5,174 |
| CWIP | 25 | 46 | 22 | 48 | 38 | 103 | 204 | 171 | 181 | 98 |
| Investments | 0 | 4 | 4 | 14 | 418 | 684 | 267 | 985 | 1,749 | 1,240 |
| + Other Assets | 2,524 | 3,101 | 4,039 | 4,756 | 3,966 | 5,348 | 7,960 | 8,756 | 5,046 | 5,680 |
| Inventories | 1,431 | 1,691 | 1,921 | 2,367 | 1,847 | 2,930 | 4,214 | 4,505 | 2,454 | 2,828 |
| Trade receivables | 452 | 552 | 781 | 840 | 608 | 756 | 886 | 1,283 | 373 | 407 |
| Cash Equivalents | 50 | 73 | 57 | 267 | 262 | 121 | 701 | 462 | 773 | 481 |
| Loans n Advances | 203 | 403 | 873 | 885 | 1,218 | 1,444 | 1,858 | 2,257 | 1,942 | 1,486 |
| Other asset items | 388 | 382 | 406 | 398 | 32 | 97 | 300 | 248 | -497 | 478 |
| Total Assets | 5,036 | 5,734 | 6,621 | 9,758 | 10,049 | 12,195 | 16,790 | 21,790 | 16,394 | 17,395 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 425 | 595 | 528 | 644 | 1,104 | 951 | 636 | 1,341 | 1,681 | 161 |
| Profit from Operations | 641 | 1,263 | 254 | 944 | 1,545 | 1,552 | 1,958 | 673 | ||
| Working Capital Changes | -94 | -613 | 853 | 23 | -912 | -167 | -241 | -436 | ||
| Profit Before Tax & Extraordinary Items | 54 | 49 | 149 | -33 | -838 | -145 | -82 | -829 | -487 | -928 |
| Depreciation | 242 | 281 | 282 | 885 | 963 | 997 | 1,227 | 1,655 | 1,807 | 1,339 |
| Interest (Net) | 172 | 161 | 184 | 422 | 498 | 341 | 462 | 850 | 933 | 473 |
| Profit / Loss on Sale of Assets | 1 | 2 | 1 | 3 | 1 | -3 | 0 | 4 | -1 | -7 |
| Profit / Loss on Sale of Investments | 0 | 1 | -2 | -5 | -3 | -20 | -23 | -37 | -60 | -87 |
| Provisions & Write-offs (Net) | 8 | 15 | 11 | 11 | 12 | 5 | 1 | 5 | 4 | -2 |
| Profit / Loss in Forex | 1 | 0 | 0 | -3 | 1 | 4 | -1 | 13 | 15 | 2 |
| Receivables | -138 | -105 | 5 | -63 | 102 | -154 | -108 | -174 | -415 | -40 |
| Inventories | 6 | -260 | -353 | -432 | 611 | -1,083 | -1,224 | 231 | -39 | -374 |
| Trade Payables | 115 | 551 | 392 | -139 | 69 | 1,260 | 362 | -62 | 269 | 233 |
| Direct Taxes Paid | -3 | -1 | -20 | -7 | -3 | -16 | 3 | -43 | -36 | -76 |
| + Cash from Investing Activity | -446 | -325 | -277 | -551 | -855 | -553 | -387 | -2,992 | -1,665 | -267 |
| Purchase of Fixed Assets | -472 | -339 | -287 | -318 | -161 | -348 | -681 | -747 | -635 | -509 |
| Sale of Fixed Assets | 22 | 12 | 8 | 6 | 3 | 29 | 11 | 6 | 42 | 53 |
| Purchase of Investments | -581 | -480 | -961 | -6,960 | -12,415 | -10,008 | -12,792 | -668 | -759 | 0 |
| Sale of Investments | 582 | 476 | 963 | 6,857 | 12,083 | 9,765 | 13,241 | 0 | 0 | 616 |
| Interest Received | 4 | 6 | 0 | 0 | 2 | 9 | 10 | 26 | 15 | 22 |
| Investment in Subsidiaries | 0 | 0 | 0 | -136 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | -67 | 0 | 0 | 0 | -148 | -42 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | -176 | -1,609 | -127 | 0 |
| Others | 0 | 0 | 0 | 0 | -316 | 0 | 0 | 0 | -53 | -407 |
| + Cash from Financing Activity | 51 | -247 | -266 | 116 | -269 | -526 | 326 | 1,412 | 296 | -594 |
| Proceeds from Issue of Shares | 1 | 1 | 1 | 7 | 1 | 2 | 4 | 11 | 1,851 | 9 |
| Proceeds from Other Long-Term Borrowings | 1,364 | 20 | 300 | 1,045 | 692 | 414 | 1,086 | 1,485 | 883 | 187 |
| Proceeds from Short-Term Borrowings | 3,956 | 213 | 0 | 1,037 | 0 | 432 | 365 | 656 | 0 | 136 |
| Repayment of Long-Term Borrowings | -1,130 | -13 | -363 | -1,007 | -834 | -751 | -463 | -353 | -2,061 | -68 |
| Repayment of Short-Term Borrowings | -3,995 | -403 | -95 | 0 | -1,513 | 0 | 0 | 0 | -637 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -589 | -406 | -561 | -891 | -996 | -1,130 | -796 |
| Interest Paid | -110 | -424 | -476 | -310 | -533 | -816 | -910 | -508 | ||
| Others | 0 | 0 | 0 | 48 | 2,267 | 247 | 757 | 1,425 | 2,302 | 448 |
| Net Cash Flow | 30 | 23 | -15 | 210 | -21 | -128 | 574 | -239 | 313 | -700 |